Præmis Aps
CVR number: 38452681
Katholmvej 22, 2720 Vanløse
thoukjaer@praemis.dk
tel: 29647137
praemis.dk
Income statement (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 91.29 | 865.78 | 374.22 | 531.53 | 229.88 |
| Employee benefit expenses | -63.84 | - 651.88 | - 544.39 | - 478.14 | - 324.40 |
| Total depreciation | -11.20 | -11.20 | -16.29 | -16.29 | -16.29 |
| EBIT | 16.24 | 202.70 | - 186.47 | 37.10 | - 110.81 |
| Other financial expenses | -1.40 | ||||
| Pre-tax profit | 16.24 | 202.70 | - 186.47 | 37.10 | - 112.21 |
| Income taxes | -3.10 | -47.21 | 40.17 | -8.57 | 24.20 |
| Net earnings | 13.14 | 155.49 | - 146.30 | 28.53 | -88.01 |
Assets (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 44.80 | 33.60 | 32.59 | 16.29 | |
| Tangible assets total | 44.80 | 33.60 | 32.59 | 16.29 | |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 125.00 | ||||
| Current deferred tax assets | 40.17 | 31.59 | 63.79 | ||
| Short term receivables total | 125.00 | 40.17 | 31.59 | 63.79 | |
| Cash and bank deposits | 32.46 | 300.11 | 146.88 | 305.96 | 29.67 |
| Cash and cash equivalents | 32.46 | 300.11 | 146.88 | 305.96 | 29.67 |
| Balance sheet total (assets) | 77.26 | 458.71 | 219.63 | 353.85 | 93.46 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 13.14 | 168.63 | 22.33 | 50.86 | |
| Profit of the financial year | 13.14 | 155.49 | - 146.30 | 28.53 | -88.01 |
| Shareholders equity total | 63.14 | 218.63 | 72.33 | 100.86 | 12.85 |
| Non-current liabilities total | |||||
| Current trade creditors | 70.30 | 3.75 | 3.75 | 3.75 | |
| Short-term deferred tax liabilities | 3.10 | 47.21 | |||
| Other non-interest bearing current liabilities | 11.02 | 122.56 | 143.55 | 249.24 | 76.87 |
| Current liabilities total | 14.12 | 240.07 | 147.30 | 252.99 | 80.62 |
| Balance sheet total (liabilities) | 77.26 | 458.71 | 219.63 | 353.85 | 93.46 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.